QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR
38 MEMBERS OF OGLETHORPE POWER CORPORATION

        Our members operate their systems on a not-for-profit basis. Accumulated margins derived after payment of operating expenses and provision for depreciation constitute patronage capital of the consumers of our members. Refunds of accumulated patronage capital to the individual consumers may be made from time to time subject to limitations contained in mortgages between our members and the Rural Utilities Service or loan documents with other lenders. The Rural Utilities Service mortgage generally prohibits such distributions unless, after any such distribution, the member's total equity will equal at least 30% of its total assets, except that distributions may be made of up to 25% of the margins and patronage capital received by the member in the preceding year provided that equity is at least 20%.

        We are a membership corporation, and our members are not our subsidiaries. Except with respect to the obligations of our members under each member's wholesale power contract with us and our rights under such contracts to receive payment for power and energy supplied, we have no legal interest in, or obligations in respect of, any of the assets, liabilities, equity, revenues or margins of our members.

        The following selected information on the individual members is intended to show, in the aggregate, the assets, liabilities, equity, revenues and margins of our members. Member assets, liabilities, equity, revenues and margins should not, however, be attributed to us. In addition, the revenues of our members are not pledged to us, but such revenues are received by the respective members and are the source from which moneys are derived by our members to pay for power and energy received from us. Revenues of our members are, however, pledged under their respective Rural Utilities Service mortgages or loan documents with other lenders.

        The information contained in these tables was taken from Rural Utilities Service Financial and Statistical Reports (RUS Form 7) or similar reports prepared for other lenders or provided directly by a member. This information has not been independently verified by the Rural Utilities Service, any lender or us. The "Total" columns were not supplied or compiled by the Rural Utilities Service, any lender or our members. The "Total" column in each table is for informational purposes only, inasmuch as each member operates independently and is not responsible for the obligations of other members, except as provided in the wholesale power contracts (see "BUSINESS—OGLETHORPE POWER CORPORATION—Wholesale Power Contracts" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013). In addition, the Times Interest Earned, Equity to Assets and Equity to Total Capitalization ratios were calculated by us from information obtained from each member's RUS Form 7 or other financial information provided to us, but the calculations were not independently verified by our members. No adjustments were made by us in calculating these ratios for items such as debt refinancings that are not reflected separately on the financial information provided to us.

        For the calendar years 2011, 2012 and 2013, the information on the individual members is presented in the succeeding tables as follows:

Table 1—Selected Statistics,
Table 2—Average Number of Consumers Served,
Table 3—Annual Megawatt-hour Sales by Consumer Class,
Table 4—Annual Revenues by Consumer Class,
Table 5—Summary of Operating Results, and
Table 6—Condensed Balance Sheet Information.

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 1
SELECTED STATISTICS OF EACH MEMBER
(as of December 31)

	Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette		Diverse
2013
Avg. Monthly Residential Rev. ($)		138.02		130.24		142.43		139.26		109.23		159.79		121.01		130.58		130.75		155.87
Avg. Monthly Residential kWh		1,051		1,156		1,162		1,152		1,252		1,214		1,102		1,181		1,210		1,318
Avg. Residential Rev.(cents per kWh)		13.14		11.27		12.26		12.09		8.72		13.16		10.98		11.06		10.80		11.83
Times Interest Earned Ratio (1)		2.12		1.93		2.70		2.08		1.70		1.57		1.21		2.50		2.44		1.89
Equity/Assets (1)		65%		45%		44%		38%		35%		31%		43%		39%		39%		39%
Equity/Total Capitalization (1)		70%		59%		52%		45%		39%		36%		48%		48%		43%		43%
2012
Avg. Monthly Residential Rev. ($)		139.96		127.27		140.19		134.61		115.01		157.04		129.52		127.26		125.79		157.74
Avg. Monthly Residential kWh		1,046		1,115		1,160		1,124		1,253		1,205		1,141		1,184		1,224		1,297
Avg. Residential Rev.(cents per kWh)		13.39		11.41		12.08		11.98		9.18		13.03		11.35		10.75		10.28		12.16
Times Interest Earned Ratio (1)		3.18		1.84		2.62		1.78		2.04		1.41		2.32		2.61		2.32		1.72
Equity/Assets (1)		66%		44%		42%		37%		36%		30%		42%		42%		37%		47%
Equity/Total Capitalization (1)		71%		58%		49%		43%		39%		33%		48%		50%		41%		52%
2011
Avg. Monthly Residential Rev. ($)		144.84		136.94		135.31		136.78		130.03		165.87		138.43		126.31		137.10		161.14
Avg. Monthly Residential kWh		1,197		1,237		1,299		1,220		1,368		1,359		1,211		1,330		1,312		1,419
Avg. Residential Rev.(cents per kWh)		12.10		11.07		10.41		11.21		9.51		12.20		11.43		9.50		10.45		11.36
Times Interest Earned Ratio (1)		2.59		1.97		1.93		1.39		1.78		1.40		2.32		2.73		2.34		2.39
Equity/Assets (1)		64%		43%		38%		37%		34%		31%		36%		43%		35%		47%
Equity/Total Capitalization (1)		69%		60%		47%		44%		37%		34%		43%		51%		38%		54%
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2013
Avg. Monthly Residential Rev. ($)		145.83		152.93		119.44		134.78		144.22		140.85		134.25		140.87		129.20		134.53
Avg. Monthly Residential kWh		1,218		1,184		987		1,116		1,152		1,184		1,009		1,190		1,196		1,123
Avg. Residential Rev.(cents per kWh)		11.97		12.91		12.11		12.08		12.52		11.89		13.30		11.84		10.80		11.98
Times Interest Earned Ratio (1)		0.33		2.37		2.04		1.27		1.51		2.18		1.03		2.90		2.41		2.64
Equity/Assets (1)		34%		51%		45%		32%		35%		52%		25%		44%		41%		39%
Equity/Total Capitalization (1)		39%		60%		53%		40%		40%		58%		30%		54%		53%		49%
2012
Avg. Monthly Residential Rev. ($)		128.78		149.44		113.27		128.73		142.04		137.25		130.68		138.12		129.54		129.25
Avg. Monthly Residential kWh		1,209		1,108		978		1,115		1,165		1,179		994		1,185		1,241		1,114
Avg. Residential Rev.(cents per kWh)		10.65		13.49		11.58		11.55		12.20		11.64		13.15		11.66		10.43		11.60
Times Interest Earned Ratio (1)		2.20		2.37		2.12		1.44		1.73		2.52		1.14		3.19		3.08		2.19
Equity/Assets (1)		39%		52%		43%		33%		35%		52%		26%		45%		43%		39%
Equity/Total Capitalization (1)		44%		64%		52%		41%		40%		59%		30%		54%		55%		49%
2011
Avg. Monthly Residential Rev. ($)		153.08		154.45		122.33		150.15		152.15		148.62		136.07		139.45		132.98		140.34
Avg. Monthly Residential kWh		1,377		1,349		1,103		1,228		1,245		1,342		1,096		1,331		1,326		1,243
Avg. Residential Rev.(cents per kWh)		11.12		11.45		11.09		12.22		12.22		11.07		12.41		10.48		10.03		11.29
Times Interest Earned Ratio (1)		2.68		2.17		2.10		1.57		1.63		2.82		1.39		3.06		2.01		2.29
Equity/Assets (1)		40%		53%		43%		32%		33%		51%		28%		42%		38%		38%
Equity/Total Capitalization (1)		44%		65%		51%		39%		38%		58%		33%		51%		47%		48%

Footnotes:

(1)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(2)

Weighted Average.

Table 1 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2013
Avg. Monthly Residential Rev. ($)		118.11		143.04		136.66		120.91		127.71		131.38		153.03		121.54		140.50	130.37
Avg. Monthly Residential kWh		1,235		1,267		1,092		1,168		1,019		1,083		1,152		1,234		1,113	991
Avg. Residential Rev.(cents per kWh)		9.56		11.29		12.52		10.35		12.54		12.13		13.29		9.85		12.63	13.16
Times Interest Earned Ratio (1)		2.24		1.37		2.82		2.19		1.71		2.11		0.45		1.94		2.56	1.72
Equity/Assets (1)		58%		33%		45%		42%		32%		42%		30%		40%		42%	33%
Equity/Total Capitalization (1)		66%		40%		57%		47%		38%		51%		32%		46%		51%	40%
2012
Avg. Monthly Residential Rev. ($)		117.33		130.70		131.50		117.94		120.42		126.30		137.42		120.52		139.06	127.10
Avg. Monthly Residential kWh		1,231		1,271		1,081		1,158		987		1,057		1,062		1,225		1,121	987
Avg. Residential Rev.(cents per kWh)		9.53		10.29		12.16		10.18		12.20		11.95		12.93		9.84		12.41	12.88
Times Interest Earned Ratio (1)		2.14		1.61		2.30		1.72		1.41		1.91		1.37		1.97		2.18	1.52
Equity/Assets (1)		59%		35%		45%		42%		31%		43%		33%		40%		40%	32%
Equity/Total Capitalization (1)		66%		41%		55%		47%		36%		52%		36%		46%		49%	37%
2011
Avg. Monthly Residential Rev. ($)		125.18		142.23		137.93		126.01		130.07		136.82		163.30		123.24		144.36	135.87
Avg. Monthly Residential kWh		1,376		1,423		1,230		1,262		1,089		1,166		1,307		1,345		1,252	1,094
Avg. Residential Rev.(cents per kWh)		9.09		9.99		11.21		9.99		11.95		11.73		12.49		9.16		11.53	12.42
Times Interest Earned Ratio (1)		2.18		2.06		2.16		1.67		1.64		2.31		1.49		2.27		1.82	1.83
Equity/Assets (1)		58%		37%		46%		40%		33%		42%		34%		38%		42%	33%
Equity/Total Capitalization (1)		64%		44%		56%		45%		39%		51%		36%		44%		52%	38%
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2013
Avg. Monthly Residential Rev. ($)		121.08		153.37		160.29		115.67		139.00		118.63		126.45		119.22			129.49
Avg. Monthly Residential kWh		1,252		1,252		1,317		887		1,142		1,063		1,238		1,036			1,179
Avg. Residential Rev.(cents per kWh)		9.67		12.3		12.18		13.0		12.17		11.16		10.21		11.50			10.99
Times Interest Earned Ratio (1)		1.52		2.00		1.85		1.64		1.56		2.45		3.48		2.17			1.92 (2)
Equity/Assets (1)		41%		33%		47%		38%		34%		51%		44%		52%			41% (2)
Equity/Total Capitalization (1)		54%		40%		52%		43%		37%		59%		58%		57%			48% (3)
2012
Avg. Monthly Residential Rev. ($)		119.67		146.76		157.56		108.47		133.89		117.62		126.55		119.42			128.13
Avg. Monthly Residential kWh		1,268		1,225		1,315		887		1,132		1,061		1,256		1,031			1,182
Avg. Residential Rev.(cents per kWh)		9.44		11.99		11.98		12.24		11.83		11.09		10.08		11.58			10.84
Times Interest Earned Ratio (1)		1.42		2.38		2.16		1.91		1.65		2.47		3.06		2.20			2.12 (2)
Equity/Assets (1)		43%		36%		48%		40%		35%		51%		40%		51%			41% (2)
Equity/Total Capitalization (1)		55%		43%		53%		44%		37%		59%		53%		56%			48% (2)
2011
Avg. Monthly Residential Rev. ($)		126.33		155.46		168.74		117.95		148.20		122.24		127.35		129.28			134.70
Avg. Monthly Residential kWh		1,391		1,352		1,470		1,008		1,263		1,138		1,369		1,131			1,296
Avg. Residential Rev.(cents per kWh)		9.08		11.50		11.48		11.70		11.73		10.75		9.30		11.43			10.39
Times Interest Earned Ratio (1)		1.55		2.12		2.42		1.90		1.84		1.91		2.99		2.02			2.11 (2)
Equity/Assets (1)		42%		36%		46%		42%		33%		50%		41%		51%			39% (2)
Equity/Total Capitalization (1)		54%		42%		51%		48%		35%		57%		51%		56%			46% (2)

Footnotes:

(1)

Times Interest Earned and Equity ratios were calculated from information contained on each Member's RUS Form 7, or similar form provided to another lender, and were not independently verified by each respective Member.

(2)

Weighted Average.

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 2
AVERAGE NUMBER OF CONSUMERS SERVED BY EACH MEMBER

	Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette		Diverse
2013
Residential Service		17,996		41,847		19,847		46,533		47,704		14,912		178,149		57,724		69,043		24,995
Commercial & Industrial		1,791		4,277		337		2,460		4,314		2,016		16,209		3,439		5,872		3,683
Other		186		9		392		368		289		146		7,322		2,592		739		167
Total Consumers Served		19,973		46,133		20,576		49,361		52,307		17,074		201,680		63,755		75,654		28,845
2012
Residential Service		17,954		41,576		19,850		46,315		46,978		14,917		176,576		57,406		68,378		24,857
Commercial & Industrial		1,791		4,196		329		2,460		4,217		1,944		15,668		3,408		5,802		3,614
Other		165		9		369		372		284		144		5,503		2,424		733		157
Total Consumers Served		19,910		45,781		20,548		49,147		51,479		17,005		197,747		63,238		74,913		28,628
2011
Residential Service		17,930		41,500		19,690		46,172		46,692		14,745		175,159		57,146		68,038		24,752
Commercial & Industrial		1,785		4,225		324		2,477		4,198		1,842		15,540		3,606		5,737		3,589
Other		137		9		329		375		271		131		5,455		1,966		725		162
Total Consumers Served		19,852		45,734		20,343		49,024		51,161		16,718		196,154		62,718		74,500		28,503
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2013
Residential Service		5,122		21,168		10,770		10,692		32,083		15,046		15,736		49,023		140,420		7,820
Commercial & Industrial		1,704		1,174		660		1,766		2,342		571		2,509		2,533		15,395		377
Other		989		2,654		511		164		432		850		—		2,155		1,396		246
Total Consumers Served		7,815		24,996		11,941		12,622		34,857		16,467		18,245		53,711		157,211		8,443
2012
Residential Service		5,111		21,269		10,807		10,809		31,999		15,022		15,773		48,699		137,045		7,756
Commercial & Industrial		1,702		1,149		650		1,656		2,329		579		2,463		2,550		15,138		359
Other		902		2,510		502		156		420		789		—		2,044		1,405		240
Total Consumers Served		7,715		24,928		11,959		12,621		34,748		16,390		18,236		53,293		153,588		8,355
2011
Residential Service		5,084		21,259		10,788		10,921		31,967		14,984		15,881		48,535		135,051		7,697
Commercial & Industrial		1,702		1,167		647		1,530		2,356		584		2,440		2,511		14,967		350
Other		844		2,310		464		144		412		712		—		1,929		1,388		231
Total Consumers Served		7,630		24,736		11,899		12,595		34,735		16,280		18,321		52,975		151,406		8,278

Table 2 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2013
Residential Service		20,286		70,990		18,343		111,966		31,426		28,198		9,849		189,650		31,023		10,555
Commercial & Industrial		1,345		9,629		477		8,534		2,394		7,169		125		16,085		1,702		133
Other		339		948		615		246		7		9		1,126		4,570		369		385
Total Consumers Served		21,970		81,567		19,435		120,746		33,827		35,376		11,100		210,305		33,094		11,073
2012
Residential Service		20,134		70,687		18,276		110,948		31,340		28,293		10,599		186,860		31,004		10,542
Commercial & Industrial		1,324		9,394		460		8,388		2,360		7,086		133		15,848		1,623		131
Other		309		913		585		301		7		9		1,122		4,511		324		358
Total Consumers Served		21,767		80,994		19,321		119,637		33,707		35,388		11,854		207,219		32,951		11,031
2011
Residential Service		20,030		69,981		18,183		109,897		31,314		28,350		9,743		185,662		30,913		10,499
Commercial & Industrial		1,326		9,125		453		9,965		2,335		6,972		122		15,704		1,584		130
Other		280		865		553		1,795		6		7		938		4,459		285		345
Total Consumers Served		21,636		79,971		19,189		121,657		33,655		35,329		10,803		205,825		32,782		10,974
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2013
Residential Service		87,686		17,495		14,665		13,867		19,087		8,305		110,466		14,641				1,635,128
Commercial & Industrial		4,060		1,081		4,792		1,383		1,898		702		7,707		618				143,263
Other		1,040		16		573		3		—		116		1,698		88				33,755
Total Consumers Served		92,786		18,592		20,030		15,253		20,985		9,123		119,871		15,347				1,812,146
2012
Residential Service		86,874		17,502		14,678		13,878		19,097		8,352		109,229		14,619				1,622,009
Commercial & Industrial		4,189		1,071		4,752		523		1,896		722		7,647		621				140,172
Other		1,024		17		503		777		—		116		1,671		66				31,741
Total Consumers Served		92,087		18,590		19,933		15,178		20,993		9,190		118,547		15,306				1,793,922
2011
Residential Service		86,519		17,486		14,654		13,817		19,085		8,386		108,732		14,599				1,611,841
Commercial & Industrial		4,311		1,039		4,707		537		1,891		738		7,604		619				140,739
Other		1,020		18		439		687		—		116		1,659		50				31,516
Total Consumers Served		91,850		18,543		19,800		15,041		20,976		9,240		117,995		15,268				1,784,096

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 3
ANNUAL MWh SALES BY CONSUMER CLASS OF EACH MEMBER

	Altamaha		Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette		Diverse
2013
Residential Service		226,875		580,517		276,675		643,101		716,638		217,327		2,356,264		817,927		1,002,732		395,320
Commercial & Industrial		142,649		103,946		114,650		361,089		366,766		218,963		1,192,155		248,212		418,518		141,670
Other		5,595		183		4,352		6,297		3,800		2,421		231,140		80,339		8,579		13,189
Total MWh Sales		375,119		684,647		395,677		1,010,487		1,087,204		438,711		3,779,559		1,146,478		1,429,829		550,179
2012
Residential Service		225,255		556,345		276,349		624,448		706,270		215,713		2,417,032		815,760		1,003,980		386,931
Commercial & Industrial		137,111		103,980		107,704		376,060		345,873		208,017		1,181,952		254,549		426,156		143,420
Other		6,118		183		6,274		6,475		3,816		2,397		235,797		88,884		8,337		9,657
Total MWh Sales		368,484		660,508		390,327		1,006,982		1,055,959		426,127		3,834,781		1,159,194		1,438,472		540,008
2011
Residential Service		257,567		615,854		306,985		676,228		766,318		240,498		2,545,519		911,721		1,071,569		421,342
Commercial & Industrial		134,150		108,170		104,015		368,161		346,938		204,698		1,198,600		251,498		427,774		139,527
Other		7,138		176		8,105		6,939		3,651		2,378		242,659		103,089		8,048		10,886
Total MWh Sales		398,855		724,199		419,105		1,051,328		1,116,907		447,574		3,986,778		1,266,308		1,507,391		571,756
	Middle Georgia		Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2013
Residential Service		74,877		300,854		127,498		143,178		443,426		213,857		190,608		699,882		2,015,890		105,387
Commercial & Industrial		38,043		66,339		44,271		181,530		65,291		24,952		55,239		321,234		1,040,536		59,640
Other		10,588		53,386		5,024		3,050		17,415		14,198		—		30,979		29,695		4,086
Total MWh Sales		123,508		420,579		176,793		327,758		526,132		253,007		245,847		1,052,095		3,086,121		169,112
2012
Residential Service		74,133		282,713		126,823		144,587		447,203		212,605		188,110		692,485		2,041,618		103,698
Commercial & Industrial		39,918		62,555		44,255		166,124		54,542		24,288		53,945		304,978		1,048,714		52,494
Other		25,164		69,456		10,084		5,114		18,944		19,489		—		32,959		29,878		7,032
Total MWh Sales		139,215		414,725		181,162		315,825		520,689		256,382		242,055		1,030,422		3,120,211		163,224
2011
Residential Service		84,011		344,051		142,793		160,973		477,729		241,311		208,904		775,031		2,149,470		114,783
Commercial & Industrial		40,161		69,819		44,654		159,367		55,637		22,160		55,936		297,682		1,048,860		53,376
Other		29,995		90,410		11,206		5,065		19,163		22,845		—		39,775		29,909		7,861
Total MWh Sales		154,166		504,280		198,652		325,405		552,528		286,315		264,839		1,112,488		3,228,239		176,019

Table 3 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2013
Residential Service		300,698		1,079,290		240,270		1,569,336		384,189		366,492		136,116		2,809,034		414,191		125,496
Commercial & Industrial		67,924		522,242		39,087		1,053,568		95,030		178,374		27,306		1,831,132		107,039		48,234
Other		3,568		38,519		14,632		16,813		142		447		12,848		284,046		12,516		4,830
Total MWh Sales		372,190		1,640,050		293,990		2,639,717		479,361		545,313		176,270		4,924,212		533,746		178,560
2012
Residential Service		297,528		1,077,807		237,108		1,542,369		371,336		358,844		135,124		2,747,209		416,900		124,859
Commercial & Industrial		69,159		543,911		42,826		1,041,476		94,655		176,174		27,843		1,800,213		117,404		48,177
Other		5,400		52,153		14,975		15,121		142		596		22,702		277,871		16,719		6,138
Total MWh Sales		372,087		1,673,871		294,908		2,598,967		466,132		535,614		185,669		4,825,293		551,022		179,175
2011
Residential Service		330,838		1,195,307		268,406		1,664,012		409,187		396,698		152,803		2,997,455		464,256		137,831
Commercial & Industrial		69,462		546,742		42,421		1,042,621		98,168		176,360		28,253		1,784,748		119,926		49,694
Other		7,237		53,177		19,606		15,238		118		594		26,497		289,326		18,066		7,592
Total MWh Sales		407,538		1,795,227		330,433		2,721,871		507,473		573,653		207,553		5,071,530		602,247		195,116
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2013
Residential Service		1,317,677		262,783		231,679		147,675		261,648		105,934		1,641,384		182,061				23,124,789
Commercial & Industrial		442,219		49,161		89,981		28,540		87,308		14,297		649,173		165,521				10,701,826
Other		16,404		4,900		22,075		31,358		—		2,753		71,847		2,554				1,064,569
Total MWh Sales		1,776,300		316,844		343,735		207,573		348,955		122,985		2,362,404		350,136				34,891,184
2012
Residential Service		1,322,091		257,179		231,649		147,637		259,364		106,298		1,646,202		180,833				23,002,397
Commercial & Industrial		447,561		49,542		94,258		28,308		87,066		14,849		642,975		167,031				10,630,062
Other		16,147		5,107		34,627		35,324		—		2,242		73,303		4,338				1,168,965
Total MWh Sales		1,785,799		311,828		360,535		211,270		346,430		123,390		2,362,480		352,201				34,801,424
2011
Residential Service		1,444,098		283,700		258,497		167,206		289,348		114,469		1,786,857		198,164				25,071,789
Commercial & Industrial		454,203		50,135		97,614		27,622		89,297		15,291		641,026		173,743				10,638,509
Other		16,035		5,450		37,219		44,620		—		2,324		76,330		2,996				1,271,720
Total MWh Sales		1,914,336		339,284		393,330		239,448		378,645		132,084		2,504,213		374,904				36,982,019

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 4
ANNUAL REVENUES BY CONSUMER CLASS OF EACH MEMBER

	Altamaha		Amicalola		Canoochee		Carroll			Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette			Diverse
2013
Residential Service	$	29,804,753	$	65,400,855	$	33,921,125	$	77,760,361		$	62,525,782	$	28,594,318	$	258,698,730	$	90,450,818	$	108,330,474		$	46,750,957
Commercial & Industrial		13,603,007		12,648,695		11,186,117		28,862,345			27,299,708		19,016,566		110,227,924		23,792,320		38,182,150			14,363,987
Other		638,547		35,784		685,823		850,465			620,534		377,739		25,535,827		8,835,705		1,770,901			1,333,699
Total Electric Sales	$	44,046,307	$	78,085,334	$	45,793,065	$	107,473,171		$	90,446,024	$	47,988,623	$	394,462,480	$	123,078,843	$	148,283,525		$	62,448,643
Other Operating Revenue		712,275		5,305,586		6,390,494		2,944,969			3,626,070		1,033,191		9,330,881		3,250,466		3,661,349			2,851,674
Total Operating Revenue	$	44,758,582	$	83,390,920	$	52,183,559	$	110,418,140		$	94,072,094	$	49,021,814	$	403,793,361	$	126,329,309	$	151,944,874		$	65,300,317
2012
Residential Service	$	30,153,536	$	63,497,469	$	33,392,964	$	74,814,023		$	64,833,102	$	28,110,543	$	274,437,494	$	87,667,013	$	103,218,835		$	47,051,750
Commercial & Industrial		13,449,332		12,441,706		10,519,567		28,621,529			26,872,431		17,855,229		112,764,721		23,688,205		36,444,880			14,682,334
Other		703,411		35,401		898,662		859,485			601,014		353,776		25,769,058		9,400,925		1,728,856			1,061,999
Total Electric Sales	$	44,306,279	$	75,974,576	$	44,811,193	$	104,295,037		$	92,306,547	$	46,319,548	$	412,971,273	$	120,756,143	$	141,392,571		$	62,796,083
Other Operating Revenue		1,009,744		3,336,709		5,825,063		(941,796	)		3,591,954		916,199		8,702,759		3,016,239		3,571,371			2,721,375
Total Operating Revenue	$	45,316,023	$	79,311,285	$	50,636,256	$	103,353,241		$	95,898,501	$	47,235,747	$	421,674,032	$	123,772,382	$	144,963,942		$	65,517,458
2011
Residential Service	$	31,164,824	$	68,195,346	$	31,972,126	$	75,787,510		$	72,853,778	$	29,348,893	$	290,974,700	$	86,616,944	$	111,934,901		$	47,863,584
Commercial & Industrial		12,283,039		12,529,666		9,494,138		28,184,851			28,788,895		16,504,322		115,068,083		21,365,886		37,589,977			13,988,783
Other		710,393		31,692		923,190		880,357			583,143		327,286		26,620,558		9,599,884		1,629,906			1,111,869
Total Electric Sales	$	44,158,256	$	80,756,704	$	42,389,454	$	104,852,718		$	102,225,816	$	46,180,501	$	432,663,341	$	117,582,714	$	151,154,784		$	62,964,236
Other Operating Revenue		2,671,211		1,540,454		7,073,693		4,436,940			3,694,144		975,940		8,975,818		8,181,172		3,880,144			2,477,859
Total Operating Revenue	$	46,829,467	$	82,297,158	$	49,463,147	$	109,289,658		$	105,919,960	$	47,156,441	$	441,639,159	$	125,763,886	$	155,034,928		$	65,442,095
	Middle Georgia		Mitchell		Ocmulgee		Oconee			Okefenoke		Planters		Rayle		Satilla		Sawnee			Slash Pine
2013
Residential Service	$	8,963,100	$	38,846,309	$	15,436,967	$	17,293,201		$	55,524,398	$	25,431,313	$	25,350,547	$	82,869,264	$	217,702,065		$	12,623,845
Commercial & Industrial		4,852,184		7,915,949		4,067,452		12,797,829			7,380,880	$	2,488,235		7,322,253		23,959,203		98,235,793			5,797,217
Other		1,815,905		7,001,559		830,461		376,731			1,919,937	$	2,014,716		—		4,153,859		5,095,807			510,970
Total Electric Sales	$	15,631,189	$	53,763,817	$	20,334,880	$	30,467,761		$	64,825,215	$	29,934,264	$	32,672,800	$	110,982,326	$	321,033,665		$	18,932,032
Other Operating Revenue		415,231		1,793,194		772,766		1,091,131			1,009,724	$	923,630		412,879		3,505,380		(4,889,653	)		893,582
Total Operating Revenue	$	16,046,420	$	55,557,011	$	21,107,646	$	31,558,892		$	65,834,939	$	30,857,894	$	33,085,679	$	114,487,706	$	316,144,012		$	19,825,614
2012
Residential Service	$	7,898,309	$	38,141,954	$	14,689,188	$	16,697,109		$	54,540,937	$	24,741,918	$	24,734,514	$	80,718,030	$	213,030,648		$	12,029,405
Commercial & Industrial		4,473,464		7,037,201		3,878,063		11,485,803			6,682,144		2,383,549		7,071,581		22,586,449		96,344,168			4,930,066
Other		3,210,884		8,151,582		1,322,009		512,862			2,029,442		2,455,956		—		4,215,050		4,975,832			773,942
Total Electric Sales	$	15,582,657	$	53,330,737	$	19,889,260	$	28,695,774		$	63,252,523	$	29,581,423	$	31,806,095	$	107,519,529	$	314,350,648		$	17,733,413
Other Operating Revenue		509,287		3,191,057		770,075		1,041,999			1,052,209		1,715,206		603,073		3,695,106		(7,497,733	)		1,321,673
Total Operating Revenue	$	16,091,944	$	56,521,794	$	20,659,335	$	29,737,773		$	64,304,732	$	31,296,629	$	32,409,168	$	111,214,635	$	306,852,915		$	19,055,086
2011
Residential Service	$	9,339,366	$	39,400,802	$	15,836,607	$	19,677,765		$	58,365,510	$	26,722,670	$	25,931,588	$	81,216,104	$	215,513,353		$	12,962,627
Commercial & Industrial		4,760,536		7,398,762		3,982,414		10,877,820			6,770,845		2,228,043		6,923,471		20,807,482		92,790,653			4,854,658
Other		3,859,287		10,098,061		1,408,210		545,245			2,062,825		2,684,162		—		4,494,674		4,931,294			859,438
Total Electric Sales	$	17,959,189	$	56,897,625	$	21,227,231	$	31,100,830		$	67,199,180	$	31,634,875	$	32,855,059	$	106,518,260	$	313,235,300		$	18,676,723
Other Operating Revenue		408,478		1,880,685		819,358		652,538			1,212,514		993,109		939,466		3,903,555		(89,952	)		800,662
Total Operating Revenue	$	18,367,667	$	58,778,310	$	22,046,589	$	31,753,368		$	68,411,694	$	32,627,984	$	33,794,525	$	110,421,815	$	313,145,348		$	19,477,385

Table 4 (continued)

	Excelsior			Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Little Ocmulgee
2013
Residential Service	$	28,750,569		$	121,853,462	$	30,080,001	$	162,458,971	$	48,162,693	$	44,456,594	$	18,085,978	$	276,609,062	$	52,304,820	$	16,512,952
Commercial & Industrial		6,525,654			50,021,692		3,936,392		94,395,898		10,574,549		20,402,399		2,884,699		159,868,292		10,830,768		4,275,105
Other		525,664			4,024,889		1,994,794		2,621,534		9,623		49,072		2,434,462		28,727,876		1,862,627		754,268
Total Electric Sales	$	35,801,887		$	175,900,043	$	36,011,187	$	259,476,403	$	58,746,865	$	64,908,065	$	23,405,139	$	465,205,230	$	64,998,215	$	21,542,325
Other Operating Revenue		2,364			4,451,630		1,642,702		8,162,620		3,085,674		3,988,569		357,008		2,490,757		3,149,837		920,511
Total Operating Revenue	$	35,804,251		$	180,351,673	$	37,653,889	$	267,639,023	$	61,832,539	$	68,896,634	$	23,762,147	$	467,695,987	$	68,148,052	$	22,462,836
2012
Residential Service	$	28,347,010		$	110,868,845	$	28,838,721	$	157,027,908	$	45,289,086	$	42,882,085	$	17,477,842	$	270,235,918	$	51,735,192	$	16,079,041
Commercial & Industrial		6,545,978			46,262,728		4,163,913		91,320,834		10,123,899		19,773,898		2,893,972		154,253,572		11,100,916		4,202,962
Other		630,530			4,678,165		1,936,732		2,593,122		9,520		59,563		3,038,862		28,403,405		2,061,494		857,235
Total Electric Sales	$	35,523,518		$	161,809,738	$	34,939,366	$	250,941,864	$	55,422,505	$	62,715,546	$	23,410,676	$	452,892,895	$	64,897,602	$	21,139,238
Other Operating Revenue		(267,151	)		11,402,163		1,512,138		8,307,468		2,687,429		3,745,395		544,893		16,626,505		4,045,083		487,687
Total Operating Revenue	$	35,256,367		$	173,211,901	$	36,451,504	$	259,249,332	$	58,109,934	$	66,460,941	$	23,955,569	$	469,519,400	$	68,942,685	$	21,626,925
2011
Residential Service	$	30,087,339		$	119,437,408	$	30,095,872	$	166,174,042	$	48,877,563	$	46,547,276	$	19,092,228	$	274,564,999	$	53,551,404	$	17,118,116
Commercial & Industrial		6,368,633			46,456,456		4,062,008		89,964,267		10,356,985		19,821,082		2,841,863		145,357,484		10,500,374		4,184,167
Other		736,168			4,723,950		2,216,521		2,569,375		8,645		56,959		3,494,775		28,065,896		1,950,094		1,004,237
Total Electric Sales	$	37,192,140		$	170,617,814	$	36,374,401	$	258,707,684	$	59,243,193	$	66,425,317	$	25,428,866	$	447,988,379	$	66,001,872	$	22,306,520
Other Operating Revenue		525,473			10,139,019		1,630,059		8,021,488		2,085,405		2,385,243		590,764		24,319,866		2,512,371		593,853
Total Operating Revenue	$	37,717,613		$	180,756,833	$	38,004,460	$	266,729,172	$	61,328,598	$	68,810,560	$	26,019,630	$	472,308,245	$	68,514,243	$	22,900,373
	Snapping Shoals			Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2013
Residential Service	$	127,407,451		$	32,197,847	$	28,208,639	$	19,248,045	$	31,836,851	$	11,822,703	$	167,619,042	$	20,945,664			$	2,540,840,526
Commercial & Industrial		34,989,781			4,885,468		11,189,614		3,726,638		8,461,557		1,643,866		59,922,574		12,460,082				974,994,842
Other		2,771,867			394,869		3,226,980		5,673,681		—		339,836		8,771,509		342,880				128,931,400
Total Electric Sales	$	165,169,099		$	37,478,184	$	42,625,233	$	28,648,364	$	40,298,408	$	13,806,405	$	236,313,125	$	33,748,626			$	3,644,766,767
Other Operating Revenue		(3,107,382	)		1,265,243		1,325,605		782,110		1,208,225		459,730		8,489,327		954,639				84,663,988
Total Operating Revenue	$	162,061,717		$	38,743,427	$	43,950,838	$	29,430,474	$	41,506,633	$	14,266,135	$	244,802,452	$	34,703,265			$	3,729,430,755
2012
Residential Service	$	124,750,117		$	30,823,330	$	27,751,707	$	18,064,891	$	30,682,539	$	11,788,486	$	165,872,706	$	20,948,772			$	2,493,862,937
Commercial & Industrial		35,502,311			4,829,285		11,362,016		3,374,815		8,291,731		1,678,168		58,791,639		12,554,563				951,239,622
Other		2,663,551			455,030		4,291,882		5,462,718		—		282,195		8,833,653		450,865				135,768,668
Total Electric Sales	$	162,915,979		$	36,107,645	$	43,405,605	$	26,902,424	$	38,974,270	$	13,748,849	$	233,497,998	$	33,954,200			$	3,580,871,227
Other Operating Revenue		7,082,554			1,165,239		883,902		784,087		1,201,986		464,243		4,436,461		907,344				104,168,995
Total Operating Revenue	$	169,998,533		$	37,272,884	$	44,289,507	$	27,686,511	$	40,176,256	$	14,213,092	$	237,934,459	$	34,861,544			$	3,685,040,222
2011
Residential Service	$	131,164,383		$	32,620,025	$	29,672,851	$	19,557,315	$	33,940,772	$	12,300,920	$	166,160,326	$	22,648,607			$	2,605,290,444
Commercial & Industrial		35,721,766			4,735,594		11,044,820		2,970,195		8,727,056		1,727,023		55,005,959		13,111,372				930,149,428
Other		2,620,688			467,519		4,170,235		5,331,786		—		286,204		8,754,798		295,852				140,115,176
Total Electric Sales	$	169,506,837		$	37,823,138	$	44,887,906	$	27,859,296	$	42,667,828	$	14,314,147	$	229,921,083	$	36,055,831			$	3,675,555,048
Other Operating Revenue		6,945,158			1,204,760		1,304,205		842,603		1,288,394		468,746		7,856,770		899,331				129,041,296
Total Operating Revenue	$	176,451,995		$	39,027,898	$	46,192,111	$	28,701,899	$	43,956,222	$	14,782,893	$	237,777,853	$	36,955,162			$	3,804,596,344

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 5
SUMMARY OF OPERATING RESULTS OF EACH MEMBER

	Altamaha			Amicalola		Canoochee		Carroll		Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette		Diverse
2013
Operating Revenue & Patronage Capital	$	44,758,583		$	83,390,920	$	52,183,559	$	110,418,140	$	94,072,094	$	49,021,814	$	403,793,361	$	126,115,512	$	151,944,875	$	65,300,317
Depreciation and Amortization		3,019,923			5,985,879		3,801,659		8,216,766		5,711,738		2,732,936		28,195,430		7,264,761		8,924,175		5,516,958
Other Operating Expenses		40,304,162			73,838,406		42,239,092		94,184,308		82,195,869		43,356,588		349,218,454		110,229,326		131,289,421		55,414,618
Electric Operating Margin	$	1,434,498		$	3,566,635	$	6,142,808	$	8,017,066	$	6,164,487	$	2,932,290	$	26,379,476	$	8,835,996	$	11,731,279	$	4,368,741
Other Income		1,248,983			2,675,103		1,244,895		998,096		2,819,345		744,204		3,700,691		1,732,983		6,021,647		1,524,737
Gross Operating Margin	$	2,683,481		$	6,241,738	$	7,387,703	$	9,015,162	$	8,983,832	$	3,676,494	$	30,080,167	$	10,568,979	$	17,752,926	$	5,893,478
Interest on Long-term Debt		1,253,635			3,241,282		2,731,394		4,340,384		5,290,531		2,309,010		24,183,237		4,230,012		7,227,498		3,097,667
Other Deductions		20,533			—		5,774		—		—		49,519		802,598		701		107,723		46,901
Net Margins	$	1,409,313		$	3,000,456	$	4,650,535	$	4,674,778	$	3,693,301	$	1,317,965	$	5,094,332	$	6,124,396	$	10,417,705	$	2,748,910
2012
Operating Revenue & Patronage Capital	$	45,316,023		$	79,311,285	$	50,636,256	$	103,353,241	$	95,898,500	$	47,235,747	$	421,674,032	$	123,772,382	$	144,963,943	$	65,517,459
Depreciation and Amortization		2,944,854			5,860,969		3,756,937		8,055,198		5,490,253		2,676,057		25,312,768		6,925,600		8,727,750		6,368,683
Other Operating Expenses		39,843,498			70,704,411		40,777,627		87,728,705		82,224,069		41,850,235		350,056,520		107,668,045		123,720,991		54,570,503
Electric Operating Margin	$	2,527,671		$	2,745,905	$	6,101,692	$	7,569,338	$	8,184,178	$	2,709,455	$	46,304,744	$	9,178,737	$	12,515,202	$	4,578,273
Other Income		1,289,936			3,585,831		1,436,129		803,885		2,579,256		670,150		16,079,153		1,705,570		4,068,183		746,732
Gross Operating Margin	$	3,817,607		$	6,331,736	$	7,537,821	$	8,373,223	$	10,763,434	$	3,379,605	$	62,383,897	$	10,884,307	$	16,583,385	$	5,325,005
Interest on Long-term Debt		1,200,425			3,431,071		2,873,815		4,700,501		5,281,247		2,396,367		25,936,464		4,171,376		7,105,602		3,085,911
Other Deductions		5,407			1,703		12,146		—		—		3,039		2,106,096		701		119,038		26,914
Net Margins	$	2,611,775		$	2,898,962	$	4,651,860	$	3,672,722	$	5,482,187	$	980,199	$	34,341,337	$	6,712,230	$	9,358,745	$	2,212,180
2011
Operating Revenue & Patronage Capital	$	46,829,467		$	82,297,158	$	49,463,147	$	109,289,658	$	105,919,961	$	47,156,442	$	441,639,158	$	125,763,886	$	155,034,928	$	65,442,095
Depreciation and Amortization		2,768,858			5,749,081		3,570,620		8,026,458		5,366,594		2,580,106		24,135,949		6,565,372		8,564,757		6,330,152
Other Operating Expenses		42,091,186			72,497,339		41,263,877		95,200,554		93,092,496		42,003,405		383,067,325		109,746,125		133,536,300		54,507,288
Electric Operating Margin	$	1,969,423		$	4,050,738	$	4,628,650	$	6,062,646	$	7,460,871	$	2,572,931	$	34,435,884	$	9,452,389	$	12,933,871	$	4,604,655
Other Income		1,070,207			2,570,054		1,057,217		916,959		2,385,994		676,651		27,034,488		1,707,930		5,463,039		2,944,601
Gross Operating Margin	$	3,039,630		$	6,620,792	$	5,685,867	$	6,979,605	$	9,846,865	$	3,249,582	$	61,470,372	$	11,160,319	$	18,396,910	$	7,549,256
Interest on Long-term Debt		1,172,736			3,353,460		2,940,297		5,032,593		5,518,307		2,322,163		25,590,277		4,094,605		7,805,495		3,159,799
Other Deductions		6,349			7,017		623		—		—		3,039		2,218,252		—		128,079		—
Net Margins	$	1,860,545		$	3,260,315	$	2,744,947	$	1,947,012	$	4,328,558	$	924,380	$	33,661,843	$	7,065,714	$	10,463,336	$	4,389,457
	Middle Georgia			Mitchell		Ocmulgee		Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2013
Operating Revenue & Patronage Capital	$	16,046,420		$	55,557,012	$	21,107,646	$	31,558,892	$	65,834,939	$	30,857,893	$	33,085,679	$	114,487,707	$	316,144,012	$	19,825,614
Depreciation and Amortization		1,313,539			4,020,288		1,366,238		1,924,174		4,624,646		1,888,490		2,766,909		5,749,882		15,433,948		870,775
Other Operating Expenses		14,707,434			47,722,252		17,847,622		27,940,299		57,085,674		27,100,096		29,015,036		99,458,322		282,944,133		17,386,028
Electric Operating Margin	$	25,447		$	3,814,472	$	1,893,786	$	1,694,419	$	4,124,619	$	1,869,307	$	1,303,734	$	9,279,503	$	17,765,931	$	1,568,811
Other Income		391,540			1,192,873		324,706		734,334		1,367,349		1,310,879		1,114,984		2,489,679		6,739,744		347,831
Gross Operating Margin	$	416,987		$	5,007,345	$	2,218,492	$	2,428,753	$	5,491,968	$	3,180,186	$	2,418,718	$	11,769,182	$	24,505,675	$	1,916,642
Interest on Long-term Debt		962,750			2,037,707		1,083,351		1,814,671		3,532,976		1,456,345		2,326,363		3,802,798		10,139,456		725,067
Other Deductions		94,919			175,628		11,966		128,248		158,523		9,020		22,493		70,650		33,401		—
Net Margins	($	640,682	)	$	2,794,010	$	1,123,175	$	485,834	$	1,800,469	$	1,714,821	$	69,862	$	7,895,734	$	14,332,818	$	1,191,575
2012
Operating Revenue & Patronage Capital	$	16,091,943		$	56,521,794	$	20,659,335	$	29,737,773	$	64,304,734	$	31,296,629	$	32,409,168	$	111,214,635	$	306,852,915	$	19,055,086
Depreciation and Amortization		1,223,973			3,668,796		1,330,104		1,890,890		4,535,660		1,865,133		2,656,742		5,514,107		17,315,741		832,325
Other Operating Expenses		13,187,909			49,315,042		17,477,568		25,721,969		53,994,427		26,992,907		28,001,522		96,519,081		263,656,354		17,014,676
Electric Operating Margin	$	1,680,061		$	3,537,956	$	1,851,663	$	2,124,914	$	5,774,647	$	2,438,589	$	1,750,904	$	9,181,447	$	25,880,820	$	1,208,085
Other Income		453,222			1,284,713		517,356		674,552		835,661		1,251,581		832,103		2,365,971		5,794,176		343,883
Gross Operating Margin	$	2,133,283		$	4,822,669	$	2,369,019	$	2,799,466	$	6,610,308	$	3,690,170	$	2,583,007	$	11,547,418	$	31,674,996	$	1,551,968
Interest on Long-term Debt		942,917			1,944,417		1,110,578		1,858,067		3,661,808		1,462,251		2,248,664		3,591,011		10,202,461		709,792
Other Deductions		56,208			213,640		11,708		130,376		262,935		—		23,688		81,344		237,841		—
Net Margins	$	1,134,158		$	2,664,612	$	1,246,733	$	811,023	$	2,685,565	$	2,227,919	$	310,655	$	7,875,063	$	21,234,694	$	842,176
2011
Operating Revenue & Patronage Capital	$	18,367,667		$	58,805,311	$	22,046,589	$	31,753,368	$	68,411,694	$	32,627,984	$	33,794,525	$	110,421,815	$	313,145,348	$	19,477,385
Depreciation and Amortization		1,084,790			3,512,444		1,274,379		1,846,698		4,388,377		1,848,024		2,478,913		5,437,801		14,497,803		790,170
Other Operating Expenses		15,223,909			52,115,295		18,881,982		27,507,703		59,141,657		28,068,338		28,943,298		95,765,618		274,158,052		17,336,784
Electric Operating Margin	$	2,058,968		$	3,177,572	$	1,890,228	$	2,398,967	$	4,881,660	$	2,711,622	$	2,372,314	$	9,218,396	$	24,489,493	$	1,350,431
Other Income		418,397			1,125,871		354,180		698,333		1,337,069		1,084,908		562,368		1,619,096		200,507		381,019
Gross Operating Margin	$	2,477,365		$	4,303,443	$	2,244,408	$	3,097,300	$	6,218,729	$	3,796,530	$	2,934,682	$	10,837,492	$	24,690,000	$	1,731,450
Interest on Long-term Debt		912,762			1,943,142		1,062,379		1,909,095		3,808,371		1,343,322		2,084,048		3,348,393		12,272,546		756,219
Other Deductions		32,449			93,599		12,134		101,768		14,615		1,887.00		41,811		600,526		61,698		—
Net Margins	$	1,532,154		$	2,266,702	$	1,169,895	$	1,086,437	$	2,395,743	$	2,451,321	$	808,823	$	6,888,573	$	12,355,756	$	975,231

Table 5 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin			Jackson		Jefferson		Little Ocmulgee
2013
Operating Revenue & Patronage Capital	$	35,804,251	$	180,351,673	$	37,653,889	$	267,639,023	$	61,832,539	$	68,896,635	$	23,762,147		$	467,695,987	$	68,148,052	$	22,462,836
Depreciation and Amortization		2,264,564		11,678,679		2,715,473		14,675,182		4,707,020		4,656,108		2,769,821			29,009,972		4,437,749		1,498,069
Other Operating Expenses		31,723,307		155,219,390		33,409,487		232,366,615		53,693,477		59,792,924		20,701,719			411,657,706		57,778,042		19,208,528
Electric Operating Margin	$	1,816,380	$	13,453,604	$	1,528,929	$	20,597,226	$	3,432,042	$	4,447,603	$	290,607		$	27,028,309	$	5,932,261	$	1,756,239
Other Income		1,149,397		2,347,421		1,502,545		3,562,221		1,879,294		2,930,089		700,903			15,042,230		2,452,976		526,511
Gross Operating Margin	$	2,965,777	$	15,801,025	$	3,031,474	$	24,159,447	$	5,311,336	$	7,377,692	$	991,510		$	42,070,539	$	8,385,237	$	2,282,750
Interest on Long-term Debt		1,324,303		7,984,598		983,679		11,048,399		3,096,900		3,497,870		2,054,722			21,629,714		3,268,901		1,328,263
Other Deductions		—		4,894,690		257,056		—		25,452		8,691		68,371			2,011		13,620		—
Net Margins	$	1,641,474	$	2,921,737	$	1,790,739	$	13,111,048	$	2,188,984	$	3,871,131	($	1,131,583	)	$	20,438,814	$	5,102,716	$	954,487
2012
Operating Revenue & Patronage Capital	$	35,256,367	$	173,211,901	$	36,451,504	$	259,249,332	$	58,109,934	$	66,460,940	$	23,955,569		$	469,519,399	$	68,942,685	$	21,626,924
Depreciation and Amortization		2,186,036		10,968,219		2,626,483		14,211,927		4,678,626		4,599,687		2,612,374			28,497,927		4,223,210		1,433,605
Other Operating Expenses		31,323,110		150,629,589		32,341,052		229,188,680		50,137,872		57,916,403		19,366,927			411,818,548		59,856,746		18,781,623
Electric Operating Margin	$	1,747,221	$	11,614,093	$	1,483,969	$	15,848,725	$	3,293,436	$	3,944,850	$	1,976,268		$	29,202,924	$	4,862,729	$	1,411,696
Other Income		1,113,930		2,339,241		1,180,740		3,506,401		1,250,805		2,585,881		784,647			12,964,983		2,028,119		327,989
Gross Operating Margin	$	2,861,151	$	13,953,334	$	2,664,709	$	19,355,126	$	4,544,241	$	6,530,731	$	2,760,915		$	42,167,907	$	6,890,848	$	1,739,685
Interest on Long-term Debt		1,336,675		8,551,147		1,064,474		11,242,942		3,204,987		3,420,246		1,973,119			21,437,251		3,152,778		1,146,077
Other Deductions		—		175,524		218,900		—		22,496		11,327		55,956			2,662		15,126		—
Net Margins	$	1,524,476	$	5,226,663	$	1,381,335	$	8,112,184	$	1,316,758	$	3,099,158	$	731,840		$	20,727,994	$	3,722,944	$	593,608
2011
Operating Revenue & Patronage Capital	$	37,717,613	$	180,756,833	$	38,004,459	$	266,729,172	$	61,328,598	$	68,810,562	$	26,019,629		$	472,308,245	$	68,514,243	$	22,900,372
Depreciation and Amortization		2,092,519		10,820,814		2,531,331		13,476,564		4,723,185		4,549,294		2,445,219			27,342,181		4,214,496		1,335,306
Other Operating Expenses		33,845,382		155,206,169		33,902,192		238,237,481		52,780,192		59,212,210		21,114,374			408,962,875		60,630,119		19,700,932
Electric Operating Margin	$	1,779,712	$	14,729,850	$	1,570,936	$	15,015,127	$	3,825,221	$	5,049,058	$	2,460,036		$	36,003,189	$	3,669,628	$	1,864,134
Other Income		1,235,543		1,338,958		1,115,633		2,497,362		1,491,455		2,167,943		374,732			12,697,289		2,038,833		380,309
Gross Operating Margin	$	3,015,255	$	16,068,808	$	2,686,569	$	17,512,489	$	5,316,676	$	7,217,001	$	2,834,768		$	48,700,478	$	5,708,461	$	2,244,443
Interest on Long-term Debt		1,383,090		7,671,431		1,134,782		10,517,196		3,241,895		3,117,229		1,854,058			21,434,136		3,121,494		1,224,905
Other Deductions		—		250,841		240,841		—		2,466		5,346		65,264			3,497		23,080		—
Net Margins	$	1,632,165	$	8,146,536	$	1,310,946	$	6,995,293	$	2,072,315	$	4,094,426	$	915,446		$	27,262,845	$	2,563,887	$	1,019,538
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton			Washington				MEMBER TOTAL
2013
Operating Revenue & Patronage Capital	$	162,061,717	$	38,743,427	$	43,950,838	$	29,430,474	$	41,506,633	$	14,266,135	$	244,802,452		$	34,703,265			$	3,728,753,823
Depreciation and Amortization		8,865,479		2,227,756		2,825,880		1,854,022		3,394,035		819,119		12,983,657			2,109,710				232,821,409
Other Operating Expenses		147,867,698		34,016,810		37,881,548		26,082,037		34,382,097		12,412,946		221,271,148			30,278,424				3,263,220,269
Electric Operating Margin	$	5,328,540	$	2,498,861	$	3,243,410	$	1,494,415	$	3,730,501	$	1,034,070	$	10,547,647		$	2,315,131			$	232,712,144
Other Income		2,331,010		886,961		1,430,344		794,089		1,239,068		594,059		8,373,787			858,611				87,326,119
Gross Operating Margin	$	7,659,550	$	3,385,822	$	4,673,754	$	2,288,504	$	4,969,569	$	1,628,129	$	18,921,434		$	3,173,742			$	320,038,263
Interest on Long-term Debt		4,849,766		1,691,350		2,512,028		1,363,409		3,152,075		658,051		5,377,256			1,459,032				163,066,450
Other Deductions		305,733		—		27,769		58,219		47,829		15,353		211,990			953.00				7,676,334
Net Margins	$	2,504,051	$	1,694,472	$	2,133,957	$	866,876	$	1,769,665	$	954,725	$	13,332,188		$	1,713,757			$	149,295,479
2012
Operating Revenue & Patronage Capital	$	169,998,533	$	37,272,885	$	44,289,508	$	27,686,510	$	40,176,256	$	14,213,092	$	237,934,459		$	34,861,544			$	3,685,040,222
Depreciation and Amortization		9,201,706		2,112,881		2,727,109		1,708,586		3,287,495		800,689		12,694,994			2,114,891				227,638,985
Other Operating Expenses		155,396,358		31,582,149		37,583,128		24,690,029		32,663,389		12,210,457		215,719,982			30,140,051				3,192,372,151
Electric Operating Margin	$	5,400,469	$	3,577,855	$	3,979,271	$	1,287,895	$	4,225,372	$	1,201,946	$	9,519,483		$	2,606,602			$	265,029,085
Other Income		1,827,414		398,832		1,373,049		1,362,315		1,036,962		584,534		8,974,512			747,450				91,705,847
Gross Operating Margin	$	7,227,883	$	3,976,687	$	5,352,320	$	2,650,210	$	5,262,334	$	1,786,480	$	18,493,995		$	3,354,052			$	356,734,932
Interest on Long-term Debt		4,969,390		1,669,566		2,473,869		1,331,322		3,195,860		716,423		5,974,121			1,522,116				166,297,108
Other Deductions		172,406		—		9,303		103,337		100		15,414		222,387			3,156.00				4,320,878
Net Margins	$	2,086,087	$	2,307,121	$	2,869,148	$	1,215,551	$	2,066,374	$	1,054,643	$	12,297,487		$	1,828,780			$	186,116,946
2011
Operating Revenue & Patronage Capital	$	176,451,995	$	39,027,898	$	46,192,111	$	28,701,899	$	43,956,222	$	14,782,893	$	237,777,853		$	36,955,162			$	3,804,623,345
Depreciation and Amortization		9,216,535		2,053,391		2,607,220		1,592,907		3,217,198		781,386		12,535,109			2,133,121				218,485,122
Other Operating Expenses		161,074,451		33,890,932		38,841,164		25,466,495		35,798,148		13,271,540		213,788,107			32,504,113				3,322,375,407
Electric Operating Margin	$	6,161,009	$	3,083,575	$	4,743,727	$	1,642,497	$	4,940,876	$	729,967	$	11,454,637		$	2,317,928			$	263,762,816
Other Income		1,967,971		565,899		1,262,695		840,027		931,889		585,304		8,954,243			837,322				94,892,295
Gross Operating Margin	$	8,128,980	$	3,649,474	$	6,006,422	$	2,482,524	$	5,872,765	$	1,315,271	$	20,408,880		$	3,155,250			$	358,655,111
Interest on Long-term Debt		5,191,480		1,719,920		2,476,700		1,232,172		3,180,932		681,413		6,707,810			1,558,975				167,879,627
Other Deductions		102,483		—		21,855		138,405		7,841		16,018		322,340			—				4,524,123
Net Margins	$	2,835,017	$	1,929,554	$	3,507,867	$	1,111,947	$	2,683,992	$	617,840	$	13,378,730		$	1,596,275			$	186,251,361

FINANCIAL AND STATISTICAL INFORMATION FOR THE
38 MEMBERS OF OGLETHORPE POWER CORPORATION

Table 6
CONDENSED BALANCE SHEET INFORMATION OF EACH MEMBER
(as of December 31)

	Altamaha		Amicalola		Canoochee			Carroll		Central Georgia		Coastal		Cobb		Colquitt		Coweta- Fayette		Diverse
2013
ASSETS
Total Utility Plant (1)	$	98,931,967	$	188,143,252	$	127,661,371		$	233,381,027	$	200,478,589	$	87,457,551	$	814,308,356	$	236,738,439	$	304,122,401	$	184,889,850
Depreciation		29,978,721		63,203,982		358,798,871			66,590,386		48,886,572		17,641,042		227,698,981		66,629,919		91,990,201		62,929,271
Net Plant		68,953,246		124,939,270		(231,137,500	)		166,790,641		151,592,017		69,816,509		586,609,376		170,108,520		212,132,200		121,960,579
Other Assets		32,647,077		25,456,061		347,011,358			54,379,719		53,833,690		19,955,924		330,395,656		58,398,480		84,087,973		24,097,469
Total Assets	$	101,600,323	$	150,395,331	$	115,873,858		$	221,170,360	$	205,425,707	$	89,772,433	$	917,005,031	$	228,507,000	$	296,220,173	$	146,058,048
EQUITY & LIABILITIES
Equity	$	65,693,794	$	68,421,455	$	51,444,387		$	84,669,415	$	72,585,475	$	27,941,519	$	390,588,067	$	88,739,880	$	115,537,268	$	56,691,824
Long-term Debt		28,615,928		47,114,563		48,120,618			104,179,818		114,050,466		50,602,949		431,490,477		95,353,093		152,835,087		74,393,814
Other Liabilities		7,290,601		34,859,313		16,308,853			32,321,127		18,789,766		11,227,965		94,926,487		44,413,953		27,847,818		14,972,410
Total Equity and Liabilities	$	101,600,323	$	150,395,331	$	115,873,858		$	221,170,360	$	205,425,707	$	89,772,433	$	917,005,031	$	228,507,000	$	296,220,173	$	146,058,048
2012
ASSETS
Total Utility Plant (1)	$	95,419,373	$	184,288,223	$	123,968,375		$	227,559,342	$	194,482,301	$	83,132,960	$	808,583,433	$	227,579,712	$	295,934,368	$	145,652,180
Depreciation		29,561,613		58,152,027		33,529,536			60,559,056		44,666,100		16,064,513		217,611,446		63,712,883		85,582,382		56,930,043
Net Plant		65,857,760		126,136,196		90,438,839			167,000,286		149,816,201		67,068,447		590,971,987		163,866,829		210,351,986		88,722,137
Other Assets		32,165,728		25,368,516		21,518,866			55,335,786		47,441,170		20,250,071		327,421,581		56,286,138		77,977,314		23,401,196
Total Assets	$	98,023,488	$	151,504,712	$	111,957,705		$	222,336,072	$	197,257,371	$	87,318,518	$	918,393,568	$	220,152,967	$	288,329,300	$	112,123,333
EQUITY & LIABILITIES
Equity	$	64,228,071	$	67,251,940	$	46,854,205		$	81,867,328	$	71,062,071	$	26,622,384	$	384,577,503	$	92,219,988	$	107,626,137	$	52,398,137
Long-term Debt		26,870,299		48,897,713		49,042,048			109,964,660		109,291,102		54,857,210		418,439,859		93,961,653		155,173,199		47,895,878
Other Liabilities		6,925,118		35,355,059		16,061,452			30,504,084		16,904,198		5,838,924		115,376,206		33,971,326		25,529,964		11,829,318
Total Equity and Liabilities	$	98,023,488	$	151,504,712	$	111,957,705		$	222,336,072	$	197,257,371	$	87,318,518	$	918,393,568	$	220,152,967	$	288,329,300	$	112,123,333
2011
ASSETS
Total Utility Plant (1)	$	91,387,483	$	180,847,499	$	120,627,584		$	222,082,323	$	189,166,354	$	80,134,611	$	788,296,273	$	216,798,235	$	289,430,169	$	140,723,161
Depreciation		28,101,840		53,644,934		32,146,365			54,757,533		41,218,061		14,963,886		200,864,674		58,753,019		80,208,519		52,883,843
Net Plant		63,285,643		127,202,565		88,481,219			167,324,790		147,948,293		65,170,725		587,431,599		158,045,216		209,221,650		87,839,318
Other Assets		33,591,028		25,552,557		22,565,967			46,523,644		51,870,601		16,915,049		342,873,023		45,183,747		75,562,550		18,591,165
Total Assets	$	96,876,671	$	152,755,122	$	111,047,186		$	213,848,434	$	199,818,894	$	82,085,774	$	930,304,622	$	203,228,963	$	284,784,200	$	106,430,483
EQUITY & LIABILITIES
Equity	$	61,961,130	$	65,919,950	$	42,627,993		$	80,128,265	$	67,617,928	$	25,602,718	$	331,496,680	$	88,030,453	$	99,940,942	$	50,309,151
Long-term Debt		27,588,837		44,015,241		48,636,094			100,961,627		113,321,681		48,923,065		441,111,419		84,003,131		160,604,461		42,948,084
Other Liabilities		7,326,704		42,819,931		19,783,099			32,758,542		18,879,285		7,559,991		157,696,523		31,195,379		24,238,797		13,173,248
Total Equity and Liabilities	$	96,876,671	$	152,755,122	$	111,047,186		$	213,848,434	$	199,818,894	$	82,085,774	$	930,304,622	$	203,228,963	$	284,784,200	$	106,430,483
	Middle Georgia		Mitchell		Ocmulgee			Oconee		Okefenoke		Planters		Rayle		Satilla		Sawnee		Slash Pine
2013
ASSETS
Total Utility Plant (1)	$	44,269,456	$	144,453,845	$	53,477,901		$	69,558,114	$	162,993,478	$	65,844,536	$	93,179,626	$	183,098,754	$	509,526,066	$	33,203,084
Depreciation		7,602,252		31,701,289		15,379,184			16,615,787		48,627,060		20,094,940		31,949,246		37,637,720		112,444,652		8,683,636
Net Plant		36,667,204		112,752,556		38,098,717			52,942,327		114,366,418		45,749,596		61,230,380		145,461,034		397,081,414		24,519,448
Other Assets		10,171,710		29,988,668		10,818,154			18,503,378		29,722,858		17,727,530		16,804,909		48,868,341		128,792,277		12,268,557
Total Assets	$	46,838,914	$	142,741,224	$	48,916,871		$	71,445,705	$	144,089,276	$	63,477,126	$	78,035,289	$	194,329,375	$	525,873,691	$	36,788,005
EQUITY & LIABILITIES
Equity	$	16,136,683	$	73,089,515	$	22,012,266		$	23,004,912	$	50,919,037	$	32,742,305	$	19,660,302	$	85,323,819	$	214,186,818	$	14,472,611
Long-term Debt		24,856,225		48,193,737		19,161,354			34,866,991		76,499,241		23,466,351		45,816,173		73,047,036		187,459,880		15,126,416
Other Liabilities		5,846,006		21,457,972		7,743,251			13,573,802		16,670,998		7,268,470		12,558,814		35,958,520		124,226,993		7,188,978
Total Equity and Liabilities	$	46,838,914	$	142,741,224	$	48,916,871		$	71,445,705	$	144,089,276	$	63,477,126	$	78,035,289	$	194,329,375	$	525,873,691	$	36,788,005
2012
ASSETS
Total Utility Plant (1)	$	41,905,537	$	138,851,820	$	52,197,340		$	68,129,472	$	160,532,416	$	63,115,323	$	89,409,000	$	176,719,681	$	488,644,582	$	32,400,881
Depreciation		7,341,798		29,661,219		14,351,941			15,668,402		45,348,802		20,123,434		29,978,817		34,480,020		105,969,720		8,173,319
Net Plant		34,563,739		109,190,601		37,845,399			52,461,070		115,183,614		42,991,889		59,430,183		142,239,661		382,674,862		24,227,562
Other Assets		8,108,082		26,850,426		9,620,562			16,399,557		26,112,592		17,370,034		16,866,510		44,010,240		98,960,537		9,526,307
Total Assets	$	42,671,821	$	136,041,027	$	47,465,961		$	68,860,627	$	141,296,206	$	60,361,923	$	76,296,693	$	186,249,901	$	481,635,399	$	33,753,869
EQUITY & LIABILITIES
Equity	$	16,788,737	$	70,792,374	$	20,624,452		$	22,714,858	$	49,993,855	$	31,603,620	$	19,728,207	$	83,307,487	$	205,630,729	$	13,285,068
Long-term Debt		20,939,908		40,657,259		19,074,731			33,220,056		74,735,642		21,593,635		46,687,808		71,518,701		170,092,205		13,622,772
Other Liabilities		4,943,176		24,591,394		7,766,778			12,925,713		16,566,709		7,164,668		9,880,678		31,423,713		105,912,465		6,846,029
Total Equity and Liabilities	$	42,671,821	$	136,041,027	$	47,465,961		$	68,860,627	$	141,296,206	$	60,361,923	$	76,296,693	$	186,249,901	$	481,635,399	$	33,753,869
2011
ASSETS
Total Utility Plant (1)	$	38,861,502	$	131,996,701	$	50,213,915		$	66,870,602	$	156,324,972	$	60,753,289	$	86,779,399	$	170,645,869	$	472,125,157	$	31,814,770
Depreciation		7,171,774		27,369,319		13,372,795			14,203,564		42,291,342		19,009,960		28,554,336		31,109,980		95,318,995		8,105,074
Net Plant		31,689,728		104,627,382		36,841,120			52,667,038		114,033,630		41,743,329		58,225,063		139,535,889		376,806,162		23,709,696
Other Assets		7,782,956		23,536,279		9,796,515			15,273,351		30,043,691		17,079,968		13,309,332		44,843,334		115,632,154		10,554,260
Total Assets	$	39,472,684	$	128,163,661	$	46,637,635		$	67,940,389	$	144,077,321	$	58,823,297	$	71,534,395	$	184,379,223	$	492,438,316	$	34,263,956
EQUITY & LIABILITIES
Equity	$	15,668,801	$	68,291,476	$	20,013,487		$	21,783,357	$	48,135,475	$	29,958,473	$	19,973,852	$	77,717,353	$	189,376,420	$	13,182,245
Long-term Debt		20,348,748		36,148,210		19,421,082			33,613,605		80,065,035		21,377,459		40,400,610		75,536,910		213,393,807		14,024,003
Other Liabilities		3,455,135		23,723,975		7,203,066			12,543,427		15,876,811		7,487,365		11,159,933		31,124,960		89,668,089		7,057,708
Total Equity and Liabilities	$	39,472,684	$	128,163,661	$	46,637,635		$	67,940,389	$	144,077,321	$	58,823,297	$	71,534,395	$	184,379,223	$	492,438,316	$	34,263,956

Footnotes:

(1)

Including construction work in progress.

Table 6 (continued)

	Excelsior		Flint		Grady		GreyStone		Habersham		Hart		Irwin		Jackson		Jefferson		Ocmulgee
2013
ASSETS
Total Utility Plant (1)	$	75,334,003	$	365,022,728	$	94,021,794	$	444,050,297	$	142,262,634	$	160,747,740	$	81,971,677	$	879,191,715	$	149,245,937	$	56,313,397
Depreciation		19,480,087		105,922,473		21,371,807		100,606,905		57,048,759		49,079,986		24,754,555		253,561,461		39,432,689		12,338,632
Net Plant		55,853,916		259,100,255		72,649,987		343,443,392		85,213,875		111,667,754		57,217,122		625,630,254		109,813,248		43,974,765
Other Assets		22,416,731		89,432,408		23,465,704		138,307,780		40,223,345		48,307,934		12,796,886		246,883,921		46,193,011		9,069,493
Total Assets	$	78,270,647	$	348,532,663	$	96,115,691	$	481,751,172	$	125,437,220	$	159,975,688	$	70,014,008	$	872,514,175	$	156,006,259	$	53,044,258
EQUITY & LIABILITIES
Equity	$	45,787,203	$	115,787,053	$	43,472,741	$	201,296,708	$	40,017,856	$	67,971,665	$	20,970,941	$	345,426,456	$	65,643,304	$	17,541,985
Long-term Debt		23,763,045		173,013,397		32,281,855		227,022,869		64,796,917		66,023,607		44,302,545		410,337,289		62,877,309		26,830,227
Other Liabilities		8,720,399		59,732,213		20,361,095		53,431,595		20,622,447		25,980,416		4,740,522		116,750,430		27,485,646		8,672,046
Total Equity and Liabilities	$	78,270,647	$	348,532,663	$	96,115,691	$	481,751,172	$	125,437,220	$	159,975,688	$	70,014,008	$	872,514,175	$	156,006,259	$	53,044,258
2012
ASSETS
Total Utility Plant (1)	$	72,872,216	$	349,173,168	$	89,870,541	$	429,328,185	$	138,177,522	$	157,243,830	$	79,182,415	$	845,749,495	$	142,927,700	$	54,714,531
Depreciation		54,680,569		98,915,404		19,538,412		90,867,677		52,603,579		45,744,298		23,472,637		236,657,700		37,031,193		12,677,406
Net Plant		18,191,647		250,257,764		70,332,129		338,460,508		85,573,943		111,499,532		55,709,778		609,091,795		105,896,507		42,037,125
Other Assets		56,694,148		81,649,268		21,923,384		118,098,474		38,192,166		43,967,329		11,661,636		221,108,564		49,216,616		11,391,907
Total Assets	$	74,885,795	$	331,907,032	$	92,255,513	$	456,558,982	$	123,766,109	$	155,466,861	$	67,371,414	$	830,200,359	$	155,113,123	$	53,429,032
EQUITY & LIABILITIES
Equity	$	44,145,811	$	114,890,140	$	41,832,834	$	192,048,825	$	38,670,250	$	66,776,323	$	22,409,843	$	330,465,791	$	62,208,390	$	17,045,668
Long-term Debt		22,520,191		164,162,298		33,709,793		215,711,180		67,391,603		61,616,308		40,458,367		394,804,270		63,920,706		29,262,225
Other Liabilities		8,219,793		52,854,594		16,712,886		48,798,977		17,704,256		27,074,230		4,503,204		104,930,298		28,984,027		7,121,139
Total Equity and Liabilities	$	74,885,795	$	331,907,032	$	92,255,513	$	456,558,982	$	123,766,109	$	155,466,861	$	67,371,414	$	830,200,359	$	155,113,123	$	53,429,032
2011
ASSETS
Total Utility Plant (1)	$	70,171,870	$	330,871,523	$	86,416,730	$	424,695,461	$	135,493,590	$	153,009,071	$	75,542,662	$	817,055,628	$	136,886,943	$	52,280,541
Depreciation		17,168,438		94,967,751		18,511,263		86,931,131		48,353,932		42,736,396		22,459,431		219,586,599		34,169,174		11,806,685
Net Plant		53,003,432		235,903,772		67,905,467		337,764,330		87,139,658		110,272,675		53,083,231		597,469,029		102,717,769		40,473,856
Other Assets		19,962,852		67,504,096		20,087,742		126,599,489		27,285,845		42,922,067		11,535,143		235,337,608		39,388,431		10,438,478
Total Assets	$	72,966,284	$	303,407,868	$	87,993,209	$	464,363,819	$	114,425,503	$	153,194,742	$	64,618,374	$	832,806,637	$	142,106,200	$	50,912,334
EQUITY & LIABILITIES
Equity	$	42,619,299	$	111,757,803	$	40,663,505	$	186,817,327	$	38,160,794	$	63,791,862	$	21,699,448	$	314,661,196	$	59,391,939	$	16,559,069
Long-term Debt		23,457,577		139,519,824		31,852,397		224,007,827		58,980,230		61,246,530		38,819,017		406,735,186		54,980,414		27,469,135
Other Liabilities		6,889,408		52,130,241		15,477,307		53,538,665		17,284,479		28,156,350		4,099,909		111,410,255		27,733,847		6,884,130
Total Equity and Liabilities	$	72,966,284	$	303,407,868	$	87,993,209	$	464,363,819	$	114,425,503	$	153,194,742	$	64,618,374	$	832,806,637	$	142,106,200	$	50,912,334
	Snapping Shoals		Southern Rivers		Sumter		Three Notch		Tri- County		Upson		Walton		Washington				MEMBER TOTAL
2013
ASSETS
Total Utility Plant (1)	$	257,769,338	$	73,035,490	$	105,903,137	$	64,902,416	$	109,520,507	$	26,994,902	$	394,986,696	$	77,521,392			$	7,394,513,463
Depreciation		87,233,634		20,748,888		24,578,452		19,327,653		21,418,721		9,130,511		135,936,567		26,264,110				2,393,319,602
Net Plant		170,535,704		52,286,602		81,324,685		45,574,763		88,101,786		17,864,391		259,050,129		51,257,282				5,001,193,862
Other Assets		53,505,705		18,111,364		27,925,740		20,832,944		19,687,322		14,093,681		187,080,191		22,553,825				2,394,354,634
Total Assets	$	224,041,409	$	70,397,966	$	109,250,425	$	66,407,707	$	107,789,108	$	31,958,072	$	446,130,320	$	73,811,107			$	7,395,548,495
EQUITY & LIABILITIES
Equity	$	91,606,042	$	23,526,900	$	51,121,270	$	25,537,458	$	37,052,456	$	16,263,622	$	196,475,904	$	38,340,990			$	3,017,238,840
Long-term Debt		78,430,927		34,981,923		47,510,527		34,109,010		63,822,510		11,170,501		142,467,865		28,660,891				3,267,653,431
Other Liabilities		54,004,440		11,889,143		10,618,628		6,761,239		6,914,142		4,523,949		107,186,551		6,809,226				1,110,656,224
Total Equity and Liabilities	$	224,041,409	$	70,397,966	$	109,250,425	$	66,407,707	$	107,789,108	$	31,958,072	$	446,130,320	$	73,811,107			$	7,395,548,495
2012
ASSETS
Total Utility Plant (1)	$	252,954,380	$	70,680,733	$	101,825,434	$	60,915,043	$	104,674,372	$	26,647,872	$	387,796,776	$	75,056,886			$	7,138,297,418
Depreciation		81,697,961		19,894,340		23,247,624		18,244,083		20,139,717		8,384,178		126,798,767		25,536,758				1,973,599,374
Net Plant		171,256,419		50,786,393		78,577,810		42,670,960		84,534,655		18,263,694		260,998,009		49,520,128				5,164,698,044
Other Assets		42,677,700		17,000,322		25,410,732		19,785,283		18,876,457		13,062,947		184,531,282		23,376,367				1,959,615,795
Total Assets	$	213,934,119	$	67,786,715	$	103,988,542	$	62,456,243	$	103,411,112	$	31,326,641	$	445,529,291	$	72,896,495			$	7,124,313,839
EQUITY & LIABILITIES
Equity	$	92,100,673	$	24,660,270	$	49,546,686	$	24,949,091	$	35,755,619	$	16,007,343	$	180,323,103	$	37,379,638			$	2,920,393,449
Long-term Debt		76,301,014		32,303,427		44,025,445		31,584,591		60,703,346		11,298,286		160,660,850		29,510,547				3,166,480,785
Other Liabilities		45,532,432		10,823,018		10,416,411		5,922,561		6,952,147		4,021,012		104,545,338		6,006,310				1,037,439,605
Total Equity and Liabilities	$	213,934,119	$	67,786,715	$	103,988,542	$	62,456,243	$	103,411,112	$	31,326,641	$	445,529,291	$	72,896,495			$	7,124,313,839
2011
ASSETS
Total Utility Plant (1)	$	246,382,727	$	66,715,815	$	97,989,465	$	57,000,073	$	101,608,154	$	25,649,011	$	378,344,733	$	72,370,842			$	6,914,364,707
Depreciation		75,319,690		18,611,145		21,422,714		17,524,118		18,621,016		7,915,323		117,225,918		24,297,642				1,801,678,179
Net Plant		171,063,037		48,104,670		76,566,751		39,475,955		82,987,138		17,733,688		261,118,815		48,073,200				5,112,686,528
Other Assets		51,429,374		18,466,339		25,191,604		17,310,567		21,280,374		12,848,499		184,725,306		22,566,095				1,921,961,080
Total Assets	$	222,492,411	$	66,571,009	$	101,758,355	$	56,786,522	$	104,267,512	$	30,582,187	$	445,844,121	$	70,639,295			$	7,034,647,608
EQUITY & LIABILITIES
Equity	$	92,762,740	$	24,198,448	$	46,858,638	$	24,030,831	$	34,141,918	$	15,250,454	$	182,583,110	$	36,304,900			$	2,769,989,430
Long-term Debt		80,135,741		33,667,627		44,728,666		26,085,656		62,935,164		11,649,417		178,084,282		28,167,184				3,198,964,983
Other Liabilities		49,593,930		8,704,934		10,171,051		6,670,035		7,190,430		3,682,316		85,176,729		6,167,211				1,065,693,195
Total Equity and Liabilities	$	222,492,411	$	66,571,009	$	101,758,355	$	56,786,522	$	104,267,512	$	30,582,187	$	445,844,121	$	70,639,295			$	7,034,647,608

Footnotes:

(1)

Including construction work in progress.

QuickLinks

Exhibit 99.1

FINANCIAL AND STATISTICAL INFORMATION FOR 38 MEMBERS OF OGLETHORPE POWER CORPORATION